Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Mcewen Mining Inc

www: www.mcewenmining.com   email: info@mcewenmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:MUX USD
TSE:MUX CAD

Description

Mcewen Mining Inc are a gold focused mid-tier producer with two producing mines in Argentina and Canada, one mine in development in USA and four exploration properties. Currently they produce roughly 130koz. of gold per year. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$616.07M which is a rise of roughly 52% over the last five months. As of 02/26/2025 they have ~$40M debt and ~$62M cash. They have 53M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/26/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $405.65M $616.07M 02/26/2025
Total Assets: $500.00M $500.00M 02/26/2025
Total Liabilities: $125.00M $125.00M 02/26/2025
Current Assets: $22.00M $62.00M 03/18/2025
Current Liabilities: $36.00M $36.00M 02/26/2025
Total Debt: $40.00M $40.00M 02/26/2025
Cash: $22.00M $62.00M 03/18/2025
Enterprise Value: $423.65M $594.07M 10/28/1988
Cash Flow: $65.73M $122.73M never
Cash Flow Multiple: 6.17 5.02 never
Net Debt to
Cash Flow Ratio:		 0.27 n/a never
Finance within 1 year: 02/26/2025
Misc 02/26/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 52,924,821 52,924,821 02/26/2025
Shares (FD): 56,261,740 56,261,740 02/26/2025
Insider Ownership: n/a 20% 03/18/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/26/2025
Production (Gold Eq Oz.): (guess) 
130,000		 (guess) 
130,000		 02/26/2025
Production (Silver Eq Oz.): (guess) 
11,926,997		 (guess) 
11,407,184		 02/26/2025
Initial CapEx (Outstanding): n/a n/a 02/26/2025
Funding Option: n/a n/a 02/26/2025
Documentation: none PRODUCER 03/18/2025
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 10 10 01/29/2025

Resource Data

GOLD 02/26/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 02/26/2025
Measured & Indicated: 2.00M 2.00M 02/26/2025
Inferred: 1.00M 1.00M 02/26/2025
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.40M 0.40M 02/26/2025
Measured & Indicated: 1.36M 1.36M 02/26/2025
Inferred: 0.40M 0.40M 02/26/2025
Reserves & Resources: 1.76M 1.76M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
130,000oz.		 (guess) 
130,000oz.		 02/26/2025
Cash Cost: $1,600 $1,600 02/26/2025
Extra Operating Cost: $800 $800 02/26/2025
Total: $2,400 $2,400 02/26/2025
Margin (Free Cash Flow): $506 (17%) $944 (28%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 02/26/2025
Open Pit (Avg): n/a 1.00 g/t 03/23/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/18/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 02/26/2025
Annual Production: 150,000oz. 150,000oz. 02/26/2025
Cash Cost: $1,500 $1,500 02/26/2025
Extra Operating Cost: $800 $800 02/26/2025
SILVER 02/26/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 02/26/2025
Measured & Indicated: n/a n/a 02/26/2025
Inferred: n/a n/a 02/26/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/26/2025
Measured & Indicated: n/a n/a 02/26/2025
Inferred: n/a n/a 02/26/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/26/2025
Extra Operating Cost: n/a n/a 02/26/2025
Total: n/a n/a 02/26/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/26/2025
Open Pit (Avg): n/a n/a 03/04/2024
Recovery Rate: n/a n/a 03/18/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/26/2025
Annual Production: n/a n/a 02/26/2025
Cash Cost: n/a n/a 02/26/2025
Extra Operating Cost: n/a n/a 02/26/2025

Property

Last Analysis Data  (02/26/2025)
Stage Name Owned Au Ag Cu Notes
Prod San Jose 49% n/a
Prod Black Fox / Grey Fox 100% show
2.3 million oz.

Acquired from Primero.
Exp Eureka - Lookout Mountain 100% show
Drilling
Exp El Gallo - Fenix 100% show
Developing.

6 million oz of silver annually.

$150 million capex.
Dev Gold Bar 100% show
Currently permitting.

Planning to produce 50,000 oz per year.
Exp Paiute - Battle Moutian 80% show
Early exploration
Exp Seven Troughs 100% show
Early exploration
Total Land Package Size (ha): 7,950  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod San Jose 49% n/a
Prod Black Fox / Grey Fox 100% show
2.3 million oz.

Acquired from Primero.
Exp Eureka - Lookout Mountain 100% show
Drilling
Exp El Gallo - Fenix 100% show
Developing.

6 million oz of silver annually.

$150 million capex.
Dev Gold Bar 100% show
Currently permitting.

Planning to produce 50,000 oz per year.
Exp Paiute - Battle Moutian 80% show
Early exploration
Exp Seven Troughs 100% show
Early exploration
Total Land Package Size (ha): 7,950  

Profitability (by resource)

Proven &
Probable		 02/26/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.40M 0.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $202.24M $377.62M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $202.24M $377.62M n/a
Max Profit / Current MCap: 0.499 0.613 n/a
Max Profit Per Share (Gold): $3.59 $6.71 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.59 $6.71 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,014.12 $1,540.17 n/a
FD MCap / Silver Eq.: $11.05 $17.55 n/a
FD MCap / Per Metal
as % Spot Price:		 34.90% 46.06% n/a
Measured &
Indicated		 02/26/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $687.62M $1,283.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $687.62M $1,283.92M n/a
Max Profit / Current MCap: 1.695 2.084 n/a
Max Profit Per Share (Gold): $12.22 $22.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.22 $22.82 n/a
Total Free Profit Per Share: $5.01 $11.87 n/a
FD MCap / Gold Eq.: $298.27 $452.99 n/a
FD MCap / Silver Eq.: $3.25 $5.16 n/a
FD MCap / Per Metal
as % Spot Price:		 10.27% 13.55% n/a

Reserves &
Resources		 02/26/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.76M 1.76M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $889.86M $1,661.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $889.86M $1,661.55M n/a
Max Profit / Current MCap: 2.194 2.697 n/a
Max Profit Per Share (Gold): $15.82 $29.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.82 $29.53 n/a
Total Free Profit Per Share: $8.61 $18.58 n/a
FD MCap / Gold Eq.: $230.48 $350.04 n/a
FD MCap / Silver Eq.: $2.51 $3.99 n/a
FD MCap / Per Metal
as % Spot Price:		 7.93% 10.47% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults